[HLIND] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 16.51%
YoY- -17.44%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,608,500 2,687,828 3,303,104 2,956,780 2,975,592 2,388,772 2,633,332 -7.88%
PBT 197,944 270,444 352,224 315,028 392,268 -139,424 155,504 4.10%
Tax 84,176 -43,796 -57,132 -53,028 -49,664 -9,608 -87,740 -
NP 282,120 226,648 295,092 262,000 342,604 -149,032 67,764 26.82%
-
NP to SH 182,008 162,088 189,068 150,616 182,424 -230,516 67,764 17.89%
-
Tax Rate -42.53% 16.19% 16.22% 16.83% 12.66% - 56.42% -
Total Cost 1,326,380 2,461,180 3,008,012 2,694,780 2,632,988 2,537,804 2,565,568 -10.40%
-
Net Worth 1,417,361 1,305,389 1,274,586 1,106,234 831,020 206,570 308,018 28.95%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 104,602 73,248 52,344 52,552 50,061 31,617 37,260 18.76%
Div Payout % 57.47% 45.19% 27.69% 34.89% 27.44% 0.00% 54.99% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,417,361 1,305,389 1,274,586 1,106,234 831,020 206,570 308,018 28.95%
NOSH 261,505 261,601 261,722 262,763 250,307 210,786 248,401 0.86%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 17.54% 8.43% 8.93% 8.86% 11.51% -6.24% 2.57% -
ROE 12.84% 12.42% 14.83% 13.62% 21.95% -111.59% 22.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 615.09 1,027.45 1,262.07 1,125.26 1,188.78 1,133.27 1,060.11 -8.66%
EPS 69.60 61.96 72.24 57.32 72.88 -91.80 27.28 16.88%
DPS 40.00 28.00 20.00 20.00 20.00 15.00 15.00 17.75%
NAPS 5.42 4.99 4.87 4.21 3.32 0.98 1.24 27.85%
Adjusted Per Share Value based on latest NOSH - 262,763
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 490.54 819.70 1,007.34 901.72 907.46 728.50 803.08 -7.88%
EPS 55.51 49.43 57.66 45.93 55.63 -70.30 20.67 17.88%
DPS 31.90 22.34 15.96 16.03 15.27 9.64 11.36 18.76%
NAPS 4.3225 3.981 3.8871 3.3737 2.5343 0.63 0.9394 28.95%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 5.20 3.77 3.90 3.98 4.24 3.08 4.56 -
P/RPS 0.85 0.37 0.31 0.35 0.36 0.27 0.43 12.02%
P/EPS 7.47 6.08 5.40 6.94 5.82 -2.82 16.72 -12.56%
EY 13.38 16.44 18.52 14.40 17.19 -35.51 5.98 14.35%
DY 7.69 7.43 5.13 5.03 4.72 4.87 3.29 15.19%
P/NAPS 0.96 0.76 0.80 0.95 1.28 3.14 3.68 -20.05%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 16/11/10 17/11/09 18/11/08 28/11/07 07/11/06 21/11/05 25/11/04 -
Price 5.20 4.32 3.48 4.18 5.95 3.00 4.70 -
P/RPS 0.85 0.42 0.28 0.37 0.50 0.26 0.44 11.59%
P/EPS 7.47 6.97 4.82 7.29 8.16 -2.74 17.23 -12.99%
EY 13.38 14.34 20.76 13.71 12.25 -36.45 5.80 14.94%
DY 7.69 6.48 5.75 4.78 3.36 5.00 3.19 15.78%
P/NAPS 0.96 0.87 0.71 0.99 1.79 3.06 3.79 -20.44%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment